Orbit International Corp. Reports 2025 Third Quarter Results
Orbit International (OTC:ORBT) reported third quarter and nine-month 2025 results showing revenue and profitability declines driven by a supply-chain delay and weaker bookings. Q3 2025 sales were $5.785M vs. $8.414M a year earlier; Q3 net loss was $0.875M ($0.26/share) vs. prior year net income $0.558M. Nine-month sales were $15.724M vs. $21.190M; nine-month net loss was $4.317M ($1.30/share). EBITDA, as adjusted, lost $0.508M in Q3 and $3.506M for nine months. Management said a single OPG supply-chain issue delayed ~$1.24M of revenue, costing ~ $620k of profitability and pushing shipment to Q1 2026.
Backlog was $12.7M at Sept 30, 2025 (up from $12.0M Dec 31, 2024). Cash improved to ~$1.3M by Nov 7, 2025; LOC borrowings were $2.475M as of Nov 7, 2025. Management expects $750k of annual SPS cost reductions.
Orbit International (OTC:ORBT) ha riportato i risultati del terzo trimestre e dei primi nove mesi del 2025 che mostrano un calo di entrate e redditività, dovuto a un ritardo nella catena di fornitura e a ordini meno favorevoli. Vendite del Q3 2025 sono state 5,785 milioni di dollari rispetto a 8,414 milioni un anno prima; perdita netta del Q3 è stata di 0,875 milioni (-0,26 dollari per azione) rispetto all'utile netto di 0,558 milioni dell'anno precedente. Vendite dei nove mesi sono state 15,724 milioni vs 21,190 milioni; perdita netta dei nove mesi è stata di 4,317 milioni (1,30 dollari per azione). L'EBITDA, rettificato, ha registrato una perdita di 0,508 milioni nel Q3 e 3,506 milioni nei primi nove mesi. La direzione ha dichiarato che un singolo problema della catena di fornitura OPG ha ritardato circa 1,24 milioni di dollari di entrate, pesando circa 620 mila dollari sulla redditività e spingendo la spedizione al primo trimestre 2026.
Il backlog era di 12,7 milioni al 30 settembre 2025 (rispetto ai 12,0 milioni del 31 dicembre 2024). La liquidità è migliorata a circa 1,3 milioni entro l'11 novembre 2025; le linee di credito LOC erano di 2,475 milioni al 7 novembre 2025. La direzione prevede riduzioni annuali dei costi SPS di 750 mila dollari.
Orbit International (OTC:ORBT) informó resultados del tercer trimestre y de los nueve meses de 2025 que muestran caídas en ingresos y rentabilidad, impulsadas por un retraso de la cadena de suministro y menores contrataciones. Ventas del 3T 2025 fueron 5,785 millones de dólares frente a 8,414 millones del año anterior; pérdida neta del 3T fue de 0,875 millones (0,26 dólares por acción) frente a un ingreso neto de 0,558 millones en el año anterior. Ventas de los nueve meses fueron 15,724 millones frente a 21,190 millones; pérdida neta de los nueve meses fue de 4,317 millones (1,30 dólares por acción). El EBITDA, ajustado, registró una pérdida de 0,508 millones en el 3T y 3,506 millones en los nueve meses. La dirección indicó que un único problema de la cadena de suministro de OPG retrasó aproximadamente 1,24 millones de ingresos, reduciendo la rentabilidad en unos 620 mil dólares y empujando el envío al primer trimestre de 2026.
La cartera de pedidos fue de 12,7 millones al 30 de septiembre de 2025 (frente a 12,0 millones al 31 de diciembre de 2024). El efectivo mejoró a aproximadamente 1,3 millones para el 7 de noviembre de 2025; los préstamos LOC eran de 2,475 millones al 7 de noviembre de 2025. La dirección espera reducciones de costos anuales de SPS de 750 mil dólares.
Orbit International (OTC:ORBT)는 공급망 지연과 약한 예약으로 인해 매출 및 수익성 하락을 보여주는 2025년 3분기 및 9개월 실적을 발표했습니다. 2025년 3분기 매출은 5.785백만 달러로 작년 동기의 8.414백만 달러 대비 감소; 3분기 순손실은 875천 달러(주당 0.26달러)로, 전년 동기의 558천 달러 순이익과 대비됩니다. 9개월 매출은 15.724백만 달러로 전년 21.190백만 달러 대비 감소; 9개월 순손실은 4.317백만 달러(주당 1.30달러)입니다. 조정 EBITDA는 3분기에 0.508백만 달러, 9개월 동안 3.506백만 달러의 손실을 기록했습니다. 경영진은 단일 OPG 공급망 문제로 약 1.24백만 달러의 매출이 지연되어 약 62만 달러의 수익성 손실이 발생하고 2026년 1분기로 shipments이 밀려났다고 밝혔습니다.
9월 30일 2025년 백로그는 1270만 달러로 2024년 12월 31일의 1200만 달러에서 증가했습니다. 2025년 11월 7일까지 현금은 약 130만 달러로 개선되었고, LOC 차입은 247.5만 달러였습니다. 경영진은 연간 SPS 비용 절감 75만 달러를 기대합니다.
Orbit International (OTC:ORBT) a publié des résultats du troisième trimestre et des neuf premiers mois de 2025 montrant une baisse du chiffre d'affaires et de la rentabilité, due à un retard de la chaîne d'approvisionnement et à des commandes plus faibles. Ventes T3 2025: 5,785 millions de dollars contre 8,414 millions l'année précédente ; perte nette T3: 0,875 million ($0,26 par action) contre un bénéfice net de 0,558 million l'année précédente. Ventes sur neuf mois: 15,724 millions contre 21,190 millions ; perte nette sur neuf mois: 4,317 millions ($1,30 par action). L'EBITDA ajusté a enregistré une perte de 0,508 million au T3 et de 3,506 millions sur neuf mois. La direction indique qu'un seul problème de la chaîne d'approvisionnement OPG a retardé environ 1,24 million de dollars de revenus, réduisant la rentabilité d'environ 620 000 dollars et reportant l'expédition au premier trimestre 2026.
Le carnet de commandes s'élevait à 12,7 millions au 30 septembre 2025 (contre 12,0 millions au 31 décembre 2024). La trésorerie s'est améliorée à environ 1,3 million au 7 novembre 2025 ; les emprunts LOC s'élevaient à 2,475 millions au 7 novembre 2025. La direction prévoit des réductions annuelles des coûts SPS de 750 000 dollars.
Orbit International (OTC:ORBT) hat die Ergebnisse für das dritte Quartal und die ersten neun Monate 2025 veröffentlicht, die Umsatz- und Profitabilitätsrückgänge zeigen, bedingt durch Verzögerungen in der Lieferkette und schwächere Buchungen. Umsatz Q3 2025 betrug 5,785 Mio. USD gegenüber 8,414 Mio. USD im Vorjahr; Q3-Nettoverlust betrug 0,875 Mio. USD (0,26 USD je Aktie) gegenüber dem Vorjahres-Nettoeinkommen von 0,558 Mio. USD. Umsatz der neun Monate betrug 15,724 Mio. USD gegenüber 21,190 Mio. USD; Nettoverlust der neun Monate betrug 4,317 Mio. USD (1,30 USD je Aktie). EBITDA, bereinigt, verlor 0,508 Mio. USD im Q3 und 3,506 Mio. USD in neun Monaten. Das Management sagte, dass ein einzelnes OPG-Lieferkettenproblem ca. 1,24 Mio. USD Umsatz verzögert habe, was ca. 620k USD an Rentabilität kostete und die Versandabwicklung ins 1. Quartal 2026 verschob.
Der Auftragsbestand betrug zum 30.09.2025 12,7 Mio. USD (gegenüber 12,0 Mio. USD zum 31.12.2024). Die Liquidität verbesserte sich bis zum 07.11.2025 auf ca. 1,3 Mio. USD; LOC-Kredite betrugen zum 07.11.2025 2,475 Mio. USD. Das Management rechnet mit jährlichen SPS-Kostensenkungen von 750k USD.
Orbit International (OTC:ORBT) أبلغت عن نتائج الربع الثالث والتسعة أشهر لعام 2025 تُظهر تراجعًا في الإيرادات وربحية بسبب تأخر في سلسلة التوريد وطلبات أضعف. مبيعات الربع الثالث 2025 كانت 5.785 مليون دولار مقابل 8.414 مليون دولار في العام السابق؛ خسارة صافية للربع الثالث بلغت 0.875 مليون دولار (0.26 دولار للسهم) مقابل دخل صافي 0.558 مليون دولار في العام السابق. مبيعات الأشهر التسعة بلغت 15.724 مليون دولار مقابل 21.190 مليون دولار؛ خسارة صافية للأشهر التسعة بلغت 4.317 مليون دولار (1.30 دولار للسهم). EBITDA المعدل، خسر 0.508 مليون دولار في الربع الثالث و3.506 ملايين دولار خلال التسعة أشهر. قالت الإدارة أن مشكلة واحدة في سلسلة التوريد لـ OPG أخّرت نحو 1.24 مليون دولار من الإيرادات، مما أدى إلى انخفاض الربحية بنحو 620 ألف دولار وتأخير الشحن إلى الربع الأول من 2026.
بلغ رصيد الطلبات 12.7 مليون دولار حتى 30 سبتمبر 2025 (ارتفاعاً من 12.0 مليون دولار في 31 ديسمبر 2024). تحسن النقد إلى نحو 1.3 مليون دولار حتى 7 نوفمبر 2025؛ وكانت قروض LOC تبلغ 2.475 مليون دولار حتى 7 نوفمبر 2025. تتوقع الإدارة تخفيضات سنوية في تكاليف SPS بمقدار 750 ألف دولار.
- Backlog increased to $12.7M at Sept 30, 2025 (+5.8% since Dec 31, 2024)
- Cash improved to approximately $1.3M as of Nov 7, 2025
- Line of credit borrowings reduced to $2.475M as of Nov 7, 2025
- Planned annual cost reductions at SPS of approximately $750,000
- Nine-month net loss of $4.317M (9M 2024 loss $0.394M)
- EBITDA, as adjusted, nine-month loss of $3.506M
- Q3 net sales fell to $5.785M from $8.414M (≈31% decline)
- Gross margin down to 24.4% for nine months from 32.8% (−840 bps)
- Delayed OPG shipment deferred ≈$1.24M revenue, ~$620k profitability loss
- Book value per share declined to $4.04 at Sept 30, 2025 from $5.34
Third Quarter 2025 Net Loss of
Third Quarter 2025 EBITDA, As Adjusted, was a loss of
Nine Months 2025 Net Loss of
Nine Months 2025 EBITDA, As Adjusted, was a loss of
Backlog at September 30, 2025 was
Supply Chain Issue at Orbit Power Group (“OPG”) Prevents Return to EBITDA, As Adjusted Profitability for Current Third Quarter
HAUPPAUGE, N.Y., Nov. 11, 2025 (GLOBE NEWSWIRE) -- Orbit International Corp. (OTCID Basic Market:ORBT) today announced results for the third quarter and nine months ended September 30, 2025.
Third Quarter 2025 vs. Third Quarter 2024
- Net sales were
$5,785,000 , as compared to$8,414,000. - Gross margin was
31.9% , as compared to36.8% . - Net loss was
$875,000 ($0.26 loss per share), as compared to net income of$558,000 ($0.17 per diluted share). - Earnings before interest, taxes, depreciation and amortization, fair value adjustment on contingent liabilities (earn-out) and other non-current liability, contingent liability (legal matter) and stock-based compensation (EBITDA, as adjusted) was a loss of
$508,000 ($0.15 loss per share), as compared to earnings of$749,000 ($0.22 per diluted share).
Nine Months 2025 vs. Nine Months 2024
- Net sales were
$15,724,000 , as compared to$21,190,000. - Gross margin was
24.4% , as compared to32.8% . - Net loss was
$4,317,000 ($1.30 loss per share), as compared to a net loss of$394,000 ($0.12 loss per share), - Earnings before interest, taxes, depreciation and amortization, fair value adjustment on contingent liabilities (earn-out) and other non-current liability, contingent liability (legal matter) and stock-based compensation (EBITDA, as adjusted) was a loss of
$3,506,000 ($1.05 loss per share), as compared to a loss of 199,000 ($0.06 loss per share). - Backlog at September 30, 2025 was
$12.7 million compared to$12.5 million at June 30, 2025 and$12.0 million at December 31, 2024.
Mitchell Binder, President and CEO of Orbit International commented, “After completing and reporting our first half of operating results, which was a challenging period for our Company, we were somewhat optimistic going into the second half of 2025. Delivery schedules were lined up more favorably for our legacy businesses. However, a single supply chain issue undermined a large scheduled shipment for our OPG during the quarter and approximately
Binder added, “Our current third quarter operating results were negatively affected by the aforementioned delayed shipment as well as lower sales by our Orbit Electronics Group (“OEG”) inclusive of our Simulator Product Solutions LLC (“SPS”) subsidiary. Our consolidated net loss for the third quarter was approximately
Binder added, “Operating results for SPS for the three months and nine months ended September 30, 2025, were adversely impacted by lower sales in the current period, a consequence of reduced bookings in the second half of 2024 caused by contract delays that were eventually awarded in 2025. Prior period revenues during 2024 were positively impacted by higher bookings during the 2023 fiscal year. Bookings were also negatively affected by ongoing opportunities that have not yet finalized in 2025 and certain lost opportunities, primarily due to lack of funding or our customer losing awards to competitors. Bookings for SPS in 2025 have since improved from the second half of 2024. In addition, we had incurred significant infrastructure costs in 2023 and 2024 in order to support SPS’ sales increase since the Company’s acquisition of the SPS business in 2022. At the time of the SPS acquisition, we anticipated the need to invest in infrastructure and internal controls in order to bring SPS up to the standards of a public company. However, after several quarters of personnel and cost increases, we have taken precautionary measures to trim certain costs as we continue to align our organization to support our growth while striving to improve our operating results. Our cost reduction efforts are expected to reduce annual SPS expenses by approximately
Mr. Binder added, “Our sales for the nine months ended September 30, 2025, decreased significantly to
Mr. Binder further added, “Our gross margin for the nine months ended September 30, 2025, decreased to
Mr. Binder added, “For the nine months ended September 30, 2025, selling, general and administrative expenses were
Mr. Binder continued, “Backlog at September 30, 2025, was approximately
David Goldman, Chief Financial Officer, noted, “At September 30, 2025, our cash and cash equivalents aggregated approximately
Mr. Binder added, “Because our revenues are tied to delivery schedules specified in our contracts, it is often difficult to judge our performance on a quarterly basis. Our operating results for the nine months ended September 30, 2025, resulted from weak bookings in the second half of 2024 that primarily emanated from contract delays. These contract delays have carried over into 2025 and, in particular, have adversely affected our Orbit Instrument division, which has historically been our most profitable business. Although we received some of the contracts during the course of the year, the number of proposals for follow-on business has significantly grown with outstanding proposals from this division totaling
Mr. Binder concluded, “We continue to evaluate the impact of tariff announcements and are evaluating their impact on the cost of our products. We are addressing the tariffs in a number of ways, including a pass through to our customers, adjusting our pricing, negotiating with our vendors or seeking out alternative sources. We’ve been proactive in moving some of our foreign vendors to countries that are not expected to be materially affected by tariffs.”
Orbit International Corp., through its Electronics Group, is involved in the development and manufacture of custom electronic device and subsystem solutions for military, industrial and commercial applications through its production facilities in Hauppauge, NY and Carson, CA. Orbit’s Power Group, also located in Hauppauge, NY, designs and manufactures a wide array of power products including VPX, COTS (Commercial-off-the-shelf) and commercial power supplies.
Certain matters discussed in this news release and oral statements made from time to time by representatives of the Company including statements regarding our expectations of Orbit International Corp.’s operating plans, deliveries under contracts and strategies generally; statements regarding our expectations of the performance of our business; expectations regarding costs and revenues, future operating results, additional orders, future business opportunities and continued growth may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the Federal securities laws. Although Orbit International Corp. believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved.
Forward-looking information is subject to certain risks, trends and uncertainties that could cause actual results to differ materially from those projected. Many of these factors are beyond Orbit International Corp.’s ability to control or predict. Important factors that may cause actual results to differ materially and that could impact Orbit International Corp. and the statements contained in this news release can be found in Orbit International Corp.’s reports posted with the OTC Disclosure and News service. For forward-looking statements in this news release, Orbit International Corp. claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Orbit International Corp. assumes no obligation to update or supplement any forward-looking statements whether as a result of new information, future events or otherwise.
CONTACT
David Goldman
Chief Financial Officer
631-435-8300
(See Accompanying Tables)
| Orbit International Corp. | ||||||||||||||||
| Consolidated Statements of Operations | ||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net sales | $ | 5,785 | $ | 8,414 | $ | 15,724 | $ | 21,190 | ||||||||
| Cost of sales | 3,940 | 5,319 | 11,891 | 14,250 | ||||||||||||
| Gross profit | 1,845 | 3,095 | 3,833 | 6,940 | ||||||||||||
| Selling general and administrative | 2,525 | 2,524 | 7,873 | 7,698 | ||||||||||||
| expenses | ||||||||||||||||
| Interest expense | 54 | 19 | 106 | 33 | ||||||||||||
| Other expense (income), net | 18 | (6 | ) | 40 | (433 | ) | ||||||||||
| (Loss) income before income taxes | (752 | ) | 558 | (4,186 | ) | (358 | ) | |||||||||
| Income tax provision | 123 | - | 131 | 36 | ||||||||||||
| Net (loss) income | $ | (875 | ) | $ | 558 | $ | (4,317 | ) | $ | (394 | ) | |||||
| Basic (loss) earnings per share | $ | (0.26 | ) | $ | 0.17 | $ | (1.30 | ) | $ | (0.12 | ) | |||||
| Diluted (loss) earnings per share | $ | (0.26 | ) | $ | 0.17 | $ | (1.30 | ) | $ | (0.12 | ) | |||||
| Weighted average number of shares outstanding: | ||||||||||||||||
| Basic | 3,332 | 3,346 | 3,330 | 3,345 | ||||||||||||
| Diluted | 3,332 | 3,349 | 3,330 | 3,345 | ||||||||||||
| Orbit International Corp. | |||||||||||||||
| Consolidated Statements of Operations | |||||||||||||||
| (in thousands, except per share data) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| EBITDA (as adjusted) Reconciliation | |||||||||||||||
| Net (loss) income | $ | (875 | ) | $ | 558 | $ | (4,317 | ) | $ | (394 | ) | ||||
| Income tax expense | 123 | - | 131 | 36 | |||||||||||
| Depreciation and amortization | 162 | 169 | 501 | 503 | |||||||||||
| Interest expense | 54 | 19 | 106 | 33 | |||||||||||
| Fair value adj-contingent liabilities (earn-out) & other non-current liability | - | - | - | (387 | ) | ||||||||||
| Contingent liability (legal matter) | 25 | - | 63 | - | |||||||||||
| Stock-based compensation | 3 | 3 | 10 | 10 | |||||||||||
| EBITDA (as adjusted)(1) | $ | (508 | ) | $ | 749 | $ | (3,506 | ) | $ | (199 | ) | ||||
| EBITDA (as adjusted) Per Diluted Share Reconciliation | |||||||||||||||
| Net (loss) income | $ | (0.26 | ) | $ | 0.17 | $ | (1.30 | ) | $ | (0.12 | ) | ||||
| Income tax expense | 0.04 | 0.00 | 0.04 | 0.01 | |||||||||||
| Depreciation and amortization | 0.05 | 0.05 | 0.15 | 0.15 | |||||||||||
| Interest expense | 0.01 | 0.00 | 0.03 | 0.01 | |||||||||||
| Fair value adj-contingent liabilities (earn-out) & other non-current liability | 0.00 | 0.00 | 0.00 | (0.11 | ) | ||||||||||
| Contingent liability (legal matter) | 0.01 | 0.00 | 0.02 | 0.00 | |||||||||||
| Stock-based compensation | 0.00 | 0.00 | 0.01 | 0.00 | |||||||||||
| EBITDA (as adjusted), per diluted share (1) | $ | (0.15 | ) | $ | 0.22 | $ | (1.05 | ) | $ | (0.06 | ) | ||||
(1) The EBITDA (as adjusted) tables presented are not determined in accordance with accounting principles generally accepted in the United States of America. Management uses EBITDA (as adjusted) to evaluate the operating performance of its business. It is also used, at times, by some investors, securities analysts and others to evaluate companies and make informed business decisions. EBITDA (as adjusted) is also a useful indicator of the income generated to service debt. EBITDA (as adjusted) is not a complete measure of an entity's profitability because it does not include costs and expenses for interest, depreciation and amortization, income taxes, fair value adj.-contingent liabilities (earn-out) and other non-current liability, contingent liability (legal matter) and stock-based compensation. EBITDA (as adjusted) as presented herein may not be comparable to similarly named measures reported by other companies.
| Nine Months Ended September 30, | |||||||||||
| Reconciliation of EBITDA, as adjusted, to cash flows provided by (used in) operating activities (1) | 2025 | 2024 | |||||||||
| EBITDA (as adjusted) | $ | (3,506 | ) | $ | (199 | ) | |||||
| Income tax expense | (31 | ) | (36 | ) | |||||||
| Interest expense | (106 | ) | (33 | ) | |||||||
| Fair value adj-contingent liabilities (earn-out) and other non-current liability | - | 387 | |||||||||
| Contingent liability (legal matter) | (63 | ) | - | ||||||||
| Stock-based compensation | 22 | 22 | |||||||||
| Amortization of right-of-use assets | 550 | 474 | |||||||||
| Net change in operating assets and liabilities | (337 | ) | (2,048 | ) | |||||||
| Cash flows used in operating activities | $ | (3,471 | ) | $ | (1,433 | ) | |||||
| Orbit International Corp. | |||||||
| Consolidated Balance Sheet | |||||||
| September 30, 2025 (unaudited) | December 31, 2024 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 159,000 | $ | 1,355,000 | |||
| Accounts receivable, less allowance for credit losses | 3,752,000 | 3,935,000 | |||||
| Inventories | 9,456,000 | 8,884,000 | |||||
| Contract assets | 673,000 | 643,000 | |||||
| Other current assets | 404,000 | 428,000 | |||||
| Total current assets | 14,444,000 | 15,245,000 | |||||
| Property and equipment, net | 968,000 | 1,192,000 | |||||
| Right of use assets, operating leases | 1,958,000 | 2,297,000 | |||||
| Right of use assets, financing leases | 48,000 | 77,000 | |||||
| Goodwill | 3,515,000 | 3,515,000 | |||||
| Intangible assets, net | 2,141,000 | 2,322,000 | |||||
| Deferred tax asset | - | 100,000 | |||||
| Other assets | 51,000 | 53,000 | |||||
| Total assets | $ | 23,125,000 | $ | 24,801,000 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | 1,650,000 | 878,000 | |||||
| Accrued expenses | 979,000 | 990,000 | |||||
| Notes payable | 49,000 | 99,000 | |||||
| Lease liabilities, operating leases | 794,000 | 717,000 | |||||
| Lease liabilities, financing leases | 41,000 | 38,000 | |||||
| Contingent liability | 1,425,000 | 1,362,000 | |||||
| Customer advance | 93,000 | 296,000 | |||||
| Line of credit | 3,300,000 | 850,000 | |||||
| Total current liabilities | 8,331,000 | 5,230,000 | |||||
| Notes payable, net of current portion | 51,000 | 83,000 | |||||
| Lease liability, operating lease | 1,248,000 | 1,678,000 | |||||
| Lease liability, financing lease | 11,000 | 41,000 | |||||
| Total liabilities | 9,641,000 | 7,032,000 | |||||
| Stockholders’ Equity | |||||||
| Common stock | 352,000 | 351,000 | |||||
| Additional paid-in capital | 17,202,000 | 17,171,000 | |||||
| Treasury stock | (1,224,000 | ) | (1,224,000 | ) | |||
| (Accumulated deficit) retained earnings | (2,846,000 | ) | 1,471,000 | ||||
| Stockholders’ equity | 13,484,000 | 17,769,000 | |||||
| Total liabilities and stockholders’ equity | $ | 23,125,000 | $ | 24,801,000 | |||